XML 18 R8.htm IDEA: XBRL DOCUMENT v3.20.2
Note 2 - Discontinued Operations
9 Months Ended
Sep. 30, 2020
Notes to Financial Statements  
Disposal Groups, Including Discontinued Operations, Disclosure [Text Block]
Note
2
– Discontinued Operations
 
In
July 2019
management and the Board engaged in a review of CTI Balloons and CTI Europe and determined that they are
not
accretive to the Company overall, add complexity to the Company's structure and utilize resources. Therefore, as of
July 19, 2019,
the board authorized management to divest of CTI Balloons and CTI Europe. These actions are being taken to focus our resources and efforts on our core business activities, particularly foil balloons and ancillary products based in North America. The Company determined that these entities met the held-for-sale and discontinued operations accounting criteria. Accordingly, the Company has reported the results of these operations as discontinued operations in the Consolidated Statements of Comprehensive Income and presented the related assets and liabilities as held-for-sale in the Consolidated Balance Sheets. These changes have been applied for all periods presented. The Company divested its CTI Balloons (United Kingdom) subsidiary in the
fourth
quarter
2019.
 
In
October 2019,
we determined that we would
not
renew our Trademark License Agreement with SC Johnson when it expired on
December 31, 2019.
Under this Agreement, we were licensed to manufacture and sell a line of vacuum sealing machines and pouches under the Ziploc® Brand Vacuum Sealer System. The terms of the Agreement included a run-off provision which allowed us to sell products under the Ziploc® trademark for
90
days after the end of the Agreement. Our exit of the Ziploc® product line is considered a strategic shift and will have a major effect on our operations and financial results on a go forward basis therefore, this product line has been presented as discontinued operations.
 
CTI Balloons recorded losses from discontinued operations, net of taxes of (
$433,000
) and (
$996,000
) for the
three
and
nine
months ended
September 30, 2019.
 
CTI Europe recorded a loss from discontinued operations, net of taxes of $(
76,000
) for the
three
months ended
September 30, 2020,
compared to a gain from discontinued operations, net of taxes of
$313,000
for the
nine
months ended
September 30, 2020.
The net losses, net of taxes, were (
$566,000
) and (
$1,735,000
) for the
three
and
nine
month periods ended
September 30, 2019,
respectively.
 
Our Ziploc product line recorded a loss from discontinued operations, net of taxes of (
$37,000
) for the
three
months ended
September 30, 2020,
compared to a loss from discontinued operations, net of taxes of (
$1,513,000
) for the
nine
months ended
September 30, 2020.
The net gain, net of taxes, was
$340,000
for the
three
months ended
September 30, 2019
compared to a gain from discontinued operations, net of taxes of
$625,000
for the
nine
-month period ended
September 30, 2019,
respectively.
 
 
Summarized Discontinued Operations Financial Information
The following table summarizes the major line items for the operations that are included in the income from discontinued operations, net of tax line item in the Consolidated Statements of Income for the
three
months ended:
 
   
September 30, 2020
   
September 30, 2019
 
Income Statement
 
 
 
 
 
 
 
 
Net Sales
  $
655,896
    $
3,130,382
 
Cost of Sales
   
412,663
     
2,588,927
 
                 
Gross profit (Loss)
 
 
243,233
   
 
541,454
 
                 
SG&A
   
194,300
     
627,452
 
                 
Operating income (loss)
 
 
48,933
   
 
(85,998
)
                 
Other Expense
   
(10,848
)    
(31,962
)
                 
Total pretax income (loss) from discontinued operations
 
 
38,085
   
 
(54,035
)
                 
Loss from classification to held for sale
   
(151,140
)    
(604,483
)
Income Tax Expense
   
-
     
-
 
                 
Net loss prior to non-controlling interest
 
 
(113,055
)
 
 
(658,518
)
                 
Non-controlling Interest share of profit/loss
   
(72,211
)    
(760,813
)
                 
Net loss
 
 $
(40,844
)
 
 $
102,295
 
 
The following table summarizes the major line items for the operations that are included in the income from discontinued operations, net of tax line item in the Consolidated Statements of Income for the
nine
months ended:
 
   
September 30, 2020
   
September 30, 2019
 
Income Statement
 
 $
 
 
 
 $
 
 
Net Sales
   
2,328,341
     
10,191,188
 
Cost of Sales
   
2,527,937
     
9,607,692
 
                 
Gross Margin
 
 
(199,597
)
 
 
583,496
 
                 
Impairment of Long-Lived Assets
   
-
     
 
 
SG&A
   
1,049,295
     
2,025,778
 
                 
Operating Loss
 
 
(1,248,892
)
 
 
(1,442,283
)
                 
Other Expense
   
(33,301
)    
(58,990
)
                 
Total pretax loss from discontinued operations
 
 
(1,282,193
)
 
 
(1,501,273
)
                 
Gain  (loss) from classification to held for sale
   
82,545
     
(604,483
)
                 
Net Income prior to non-controlling interest
 
 
(1,199,648
)
 
 
(2,105,756
)
                 
Non-controlling Interest share of profit/loss
   
150,458
     
(837,136
)
                 
Net Loss
 
 $
(1,350,106
)
 
 $
(1,268,620
)
 
The following table summarizes the carrying amounts of major classes of assets and liabilities of discontinued operations for each of the periods presented:
 
Yunhong CTI Ltd.
Consolidated Balance Sheet
 
   
September 30, 2020
   
December 31, 2019
 
Balance Sheet
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
Current Assets
 
 
 
 
 
 
 
 
Cash on hand and Banks
  $
222,707
    $
4,307
 
Accounts Receivable
   
481,732
     
539,910
 
Inventory
   
-
     
74,383
 
Prepaid & Other
   
90,308
     
135,912
 
                 
TOTAL Current Assets
 
 
794,747
   
 
754,512
 
                 
NET Property, Plant, and Equipment
 
 
7,633
   
 
53,919
 
                 
Other Assets
 
 
 
 
 
 
 
 
Operating lease right-of-use
   
151,817
     
220,541
 
Other
   
32,543
     
47,958
 
TOTAL Other Assets
 
 
184,360
   
 
268,499
 
TOTAL Non-Current Assets
 
 
191,993
   
 
322,418
 
                 
Valuation Allowance on Assets Held for Sale
 
 
(238,354
)
 
 
(320,899
)
                 
TOTAL Assets
 
 $
748,386
   
 $
756,031
 
                 
Liabilities
 
 
 
 
 
 
 
 
Current Liabilities
 
 
 
 
 
 
 
 
Trade Accounts Payable
   
68,013
     
384,333
 
Operating Lease Liabilities - Current
   
89,119
     
203,291
 
Other/Accrued Liabilities
   
19,276
     
19,562
 
TOTAL Current Liabilities
 
 
176,408
   
 
607,187
 
                 
Non-Current Liabilities
 
 
 
 
 
 
 
 
Operating Lease Liabilities - Non Current
   
62,698
     
17,250
 
Other Non-Current
   
34,676
     
32,317
 
TOTAL Non-Current Liabilities
 
 
97,374
   
 
49,567
 
                 
TOTAL Liabilities
 
273,782
   
 $
656,753
 
 
The cash flows related to discontinued operations have
not
been segregated and are included in the Consolidated Statements of Cash Flows. The following table summarizes depreciation from discontinued operations for each of the periods presented:
 
   
Nine
Months Ended
 
   
September
30,
 
   
2020
   
2019
 
Depreciation
  $
320,731
    $
266,784